Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.87% first-year return on $94,479 initial cash invested.
6.87%
Cash On Cash
8.29%
Cap Rate
1.34
DSCR
$5,037
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $4,496 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,479
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,037
Total Expenses
$4,496
Mortgage P&I
46%
$2,316
Property Taxes
14%
$712
Home Insurance
3%
$158
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0